NASDAQ:WTW · NASDAQ Global Select
-$4.58 today
Vol 0.41M · Avg 0.73M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WTW · Revenue to Net Income
Key Ratios
Analysis
$9.9B of revenue converted into $1.7B of net income for the selected period. Gross margin is 37.4% and net margin is 16.3%, showing how much revenue survives after costs and taxes. EPS is $17.14, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.7B -2.2% | $9.9B +4.7% | $9.5B +7.0% | $8.9B -1.5% | $9.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.6B +2.2% | $5.5B +3.0% | $5.3B +5.5% | $5.1B -3.6% | $5.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.1B -7.8% | $4.4B +7.0% | $4.1B +8.9% | $3.8B +1.5% | $3.7B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.1% -2.5pp | 44.6% +0.9pp | 43.6% +0.8pp | 42.9% +1.3pp | 41.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.8B -51.4% | $3.8B +37.0% | $2.8B +5.8% | $2.6B +70.0% | $1.5B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $418.0M -8.3% | $456.0M -9.7% | $505.0M -10.9% | $567.0M -12.8% | $650.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.7B +225.0% | $823.0M -59.2% | $2.0B -0.7% | $2.0B -42.8% | $3.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 27.6% +19.3pp | 8.3% -13.0pp | 21.3% -1.6pp | 22.9% -16.6pp | 39.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.2B +256.3% | $627.0M -54.1% | $1.4B +15.9% | $1.2B -46.5% | $2.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.0% +16.7pp | 6.3% -8.1pp | 14.4% +1.1pp | 13.3% -11.2pp | 24.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $260.0M -1.1% | $263.0M +11.9% | $235.0M +13.0% | $208.0M -1.4% | $211.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$303.0M +42.1% | -$523.0M -508.1% | -$86.0M -207.5% | $80.0M -83.7% | $490.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.9B +1756.7% | $104.0M -91.9% | $1.3B +1.7% | $1.3B -53.3% | $2.7B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 19.9% +18.8pp | 1.0% -12.4pp | 13.5% -0.7pp | 14.2% -15.7pp | 29.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $318.0M +65.6% | $192.0M -10.7% | $215.0M +10.8% | $194.0M -63.8% | $536.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.6B +1737.8% | -$98.0M -109.3% | $1.1B +4.6% | $1.0B -76.1% | $4.2B | $4.9B | $4.8B | $4.7B |
| Net Margin | 16.5% +17.5pp | -1.0% -12.1pp | 11.1% -0.3pp | 11.4% -35.5pp | 46.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $16 +1802.1% | -$1 -109.6% | $10 +11.7% | $9 -40.1% | $15 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $16 +1793.8% | -$1 -109.6% | $10 +10.8% | $9 -39.7% | $15 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.0M -3.9% | $102.0M -2.9% | $105.0M -6.3% | $112.0M -12.5% | $128.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $99.0M -2.9% | $102.0M -3.8% | $106.0M -5.4% | $112.0M -13.2% | $129.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
State Street Corporation
NYSE:STT
$47.24B
Sun Life Financial Inc.
NYSE:SLF
$44.13B
KB Financial Group Inc.
NYSE:KB
$38.79B
The Hartford Insurance Group, Inc.
NYSE:HIG
$37.79B
NatWest Group plc
NYSE:NWG
$35.80B
Arch Capital Group Ltd.
NASDAQ:ACGL
$35.71B
Raymond James Financial, Inc.
NYSE:RJF
$31.70B
Banco Bradesco S.A.
NYSE:BBDO
$31.30B
W. R. Berkley Corporation
NYSE:WRB
$26.84B
Brown & Brown, Inc.
NYSE:BRO
$23.73B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WTW generate?
Willis Towers Watson Public Limited Company (WTW) reported $9.71B of revenue in fiscal 2025.
Is WTW profitable?
Willis Towers Watson Public Limited Company (WTW) reported $1.60B of net income, with a net margin of 16.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.